Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Fort Worth at 3901 Winfield Ave, Fort Worth, TX, 76109 generates $2,987/mo in rent and, after a $1,566/mo payment, leaves $619/mo in cash flow. Total monthly income is $2,987/mo, and annual cash flow is $7,430/yr on $106,080 invested. Return on cash invested sits at 26.91% in year one, and rental yield is 11.2% on a $320,000 entry. Equity gained on principal adds $2,065/yr, while 5% annual appreciation builds toward $88,410 over five years. Five-year ROI reaches 142.04% and total cumulative return in cash sums $150,675. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,987/mo property income rather than buyer’s personal income.
Single Family
Built in 1948
8,102 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,126 (100%) |
| Owner Occupied HU | 5,005 (38.1%) |
| Renter Occupied HU | 6,717 (51.2%) |
| Vacant Housing Units | 1,404 (10.7%) |
| Median Home Value | $634,057 |
| Average Home Value | $720,302 |
Residential
12,941
Single Family
7,116
Multi-Family
5,825
Businesses
945
Date | Event | Price |
|---|---|---|
| 2025-05-30 | Listed for sale | $320,000 |
| 2024-10-10 | Listing removed | $319,500 |
| 2024-08-13 | Listed for sale | $320,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-30 | $6422.19 | 9.40% | $286,209 | 10.32% |
| 2023-05-30 | $5870.40 | -9.17% | $259,434 | 4.36% |
| 2022-05-30 | $6462.73 | 46.38% | $248,605 | 51.36% |
Listed by: Lauren Perry • Compass RE Texas, LLC
Mls Name: NTREIS
Mls ID: #20952127
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
